| Revenue | DKK 209K | +2595% |
| EBITDA | DKK 191K | +223% |
| Net profit | DKK 288K | +125% |
| Total assets | DKK 3,6M | -26% |
| Equity | DKK 2,9M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 31 | — | -31 | -10 | — | 10.643 | -151 | -200 | -53 | -23 | -49 | 8 | 209 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -310 | -511 | -534 | -514 | -286 | -164 | -18 |
| EBITDA | -4 | 31 | -5 | -31 | -10 | 358 | 10.643 | -461 | -711 | -1.386 | -1.037 | -1.135 | -156 | 191 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -7 | -10 | -10 | -5 | -28 | -28 | -26 |
| EBIT | -4 | 31 | -5 | -31 | -10 | 358 | 10.641 | -468 | -722 | -1.397 | -1.042 | -1.162 | -184 | 165 |
| Net financials | 57 | 6 | 5 | -210 | 24 | 369 | 10.538 | 67 | 371 | 562 | -349 | 224 | -992 | 123 |
| Profit before tax | 53 | 37 | -0 | -242 | 14 | 360 | 10.581 | -401 | -351 | -834 | -1.391 | -938 | -1.175 | 288 |
| Tax | -0 | 9 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | 7 | 7 | -0 | -0 | -0 |
| Net profit | 53 | 28 | -0 | -242 | 14 | 360 | 10.581 | -402 | -351 | -841 | -1.398 | -938 | -1.175 | 288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 134 | 241 | 50 | 26 | 367 | 10.786 | 9.699 | 10.576 | 9.213 | 7.398 | 6.175 | 4.803 | 3.563 |
| Equity | 80 | 108 | 107 | -134 | -120 | 240 | 10.749 | 9.646 | 8.446 | 7.105 | 5.307 | 4.168 | 2.793 | 2.881 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.960 | 1.987 | 2.015 | 1.937 | 1.881 | 0 |
| Short-term debt | 15 | 27 | 133 | 143 | 146 | 127 | 37 | 53 | 171 | 121 | 77 | 70 | 129 | 682 |
| Total debt | 15 | 27 | 133 | 143 | 146 | 127 | 37 | 53 | 2.130 | 2.108 | 2.092 | 2.007 | 2.010 | 682 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Mølgaard | Management | 0 companies |